Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $357k initial cash invested.
-19.92%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$5,564
Rent
-$5,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $11,484 expenses = $5,920 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,564
Total Expenses
$11,484
Mortgage P&I
157%
$8,728
Property Taxes
6%
$337
Home Insurance
11%
$611
HOA
7%
$362
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0